Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Kris Letang | 37 | D | $10,625,000 | $10,625,000 | UFA |
|||||||
Boone Jenner | 31 | C/W | $3,813,750 | $3,813,750 | $3,813,750 | UFA |
||||||
Damon Severson | 29 | D | $4,407,000 | $4,407,000 | $4,407,000 | $4,407,000 | $4,407,000 | UFA |
||||
Ryan McDonagh | 35 | D | $7,450,000 | $7,450,000 | UFA |
|||||||
Andreas Athanasiou | 29 | C/W | $3,420,000 | $3,420,000 | $3,420,000 | UFA |
||||||
Anthony Duclair | 28 | C/W | $1,768,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | $3,100,000 | UFA |
|||
Jason Zucker | 32 | C/W | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
||||
Andrew Mangiapane | 28 | C/W | $669,240 | $5,950,800 | $5,950,800 | $5,950,800 | UFA |
|||||
Erik Johnson | 36 | D | $4,800,000 | $4,800,000 | UFA |
|||||||
Nick Bonino | 36 | C/W | $2,934,000 | $2,934,000 | $2,934,000 | UFA |
||||||
David Kampf | 29 | C/W | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | $1,525,500 | UFA |
||||
Samuel Girard | 26 | D | $4,680,000 | $4,680,000 | $4,680,000 | RFA |
||||||
Brock McGinn | 30 | C/W | $3,000,000 | $3,000,000 | $3,000,000 | UFA |
||||||
Andrew Peeke | 26 | D | $2,574,000 | $2,574,000 | $2,574,000 | RFA |
||||||
Sean Monahan | 29 | C/W | $7,652,678 | $7,652,678 | $7,652,678 | UFA |
||||||
Jack McBain | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Christian Fischer | 27 | C/W | $936,000 | $936,000 | RFA |
|||||||
Luke Kunin | 26 | C/W | $2,346,000 | $2,574,000 | $2,574,000 | RFA |
||||||
Michael McCarron | 29 | C/W | $862,500 | $862,500 | $862,500 | $862,500 | UFA |
|||||
Marc-Andre Fleury | 39 | G | $6,982,500 | UFA |
||||||||
Dan Vladar | 26 | G | $2,059,200 | $2,059,200 | $2,059,200 | RFA |
||||||
Special Salary | $5,205,000 | |||||||||||
Total | $82,466,128 | $77,789,428 | $53,053,428 | $20,345,800 | $13,532,500 | $3,100,000 |
Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Tocchet | 59 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Oskar Sundqvist | 30 | C/W | $791,000 | UFA |
||||||||
Vinnie Hinostroza | 30 | C/W | $1,026,000 | $1,026,000 | UFA |
|||||||
Sam Steel | 26 | C/W | $909,090 | $909,090 | $909,090 | RFA |
||||||
Trent Frederic | 26 | C/W | $1,092,000 | $1,092,000 | $1,092,000 | RFA |
||||||
Ryan Lomberg | 29 | C/W | $920,000 | $920,000 | $920,000 | $920,000 | UFA |
|||||
Carl Grundstrom | 26 | C/W | $725,000 | $725,000 | RFA |
|||||||
Joona Koppanen | 26 | C/W | $780,000 | $780,000 | $780,000 | RFA |
||||||
Justin Brazeau | 26 | C/W | $750,000 | RFA |
||||||||
Dennis Cholowski | 26 | D | $842,400 | $842,400 | $842,400 | RFA |
||||||
Michael Kesselring | 24 | D | $1,400,000 | $850,075 | $850,075 | RFA |
||||||
Aleksi Heponiemi | 25 | C/W | $688,500 | $688,500 | RFA |
|||||||
Oskar Steen | 26 | C/W | $832,000 | $832,000 | $832,000 | RFA |
||||||
Reese Johnson | 25 | C/W | $816,000 | $816,000 | RFA |
|||||||
Jake Christiansen | 24 | D | $900,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
||||
Jakub Lauko | 24 | C/W | $750,000 | $737,100 | $737,100 | $737,100 | $737,100 | RFA |
||||
Josh Dunne | 25 | C/W | $934,250 | RFA |
||||||||
James Hamblin | 25 | C/W | $1,000,000 | $748,553 | $748,553 | RFA |
||||||
Luke Toporowski | 23 | LW | $750,000 | $878,700 | $878,700 | RFA |
||||||
John Beecher | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Jachym Kondelik | 24 | C/W | $925,000 | RFA |
||||||||
Tuukka Tieksola | 23 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
Declan Carlile | 24 | D | $863,550 | $863,550 | RFA |
|||||||
Layton Ahac | 23 | D | $925,000 | $925,000 | RFA |
|||||||
Sam Montembeault | 27 | G | $663,390 | $663,390 | RFA |
|||||||
Spencer Knight | 23 | G | $900,000 | $4,090,500 | $4,090,500 | RFA |
||||||
Callum Booth | 27 | G | $702,000 | $702,000 | RFA |
|||||||
Kevin Mandolese | 23 | G | $851,700 | $851,700 | $851,700 | $851,700 | RFA |
|||||
Kyle Keyser | 25 | G | $772,500 | $772,500 | $772,500 | RFA |
||||||
Total | $24,359,380 | $23,314,058 | $16,904,618 | $3,258,800 | $1,487,100 |
Salary Cap | |
---|---|
Salary Cap | $82,500,000 |
Current Payroll | $82,466,128 |
Cap Space | $33,872 |
Projections | |
---|---|
Current Cash Balance | $24,387,027 |
Projected Expenses | - $9,690,816 |
Projected Revenues | $5,959,216 |
Projected Cash Balance | $20,655,427 |
Revenues | |
---|---|
Total Income To Date | $75,483,400 |
Avg. Income per Home Game | $1,986,405 |
Expenses | |
---|---|
Expenses Paid To Date | $64,238,401 |
Approx. Daily Expenses | $403,784 |
Attendance | |
---|---|
Home Games Played | 38 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |